Financial Summary (All financials)
In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
Revenues | 7,528.0 | 8,803.0 | 8,086.0 | 6,489.0 | 7,500.0 | 7,017.0 | 6,608.0 | 4,664.0 |
Revenue growth | -14.5% | 8.9% | 24.6% | -13.5% | 6.9% | 6.2% | 41.7% | 5.8% |
Cost of goods sold | 1,529.0 | 1,891.0 | 1,882.0 | 2,094.0 | 2,517.0 | 2,501.0 | 2,394.0 | 1,585.0 |
Gross profit | 5,999.0 | 6,912.0 | 6,204.0 | 4,395.0 | 4,983.0 | 4,516.0 | 4,214.0 | 3,079.0 |
Gross margin | 79.7% | 78.5% | 76.7% | 67.7% | 66.4% | 64.4% | 63.8% | 66.0% |
Sales and marketing | 1,217.0 | 1,025.0 | 1,064.0 | 926.0 | 1,062.0 | 1,378.0 | 1,210.0 | 734.0 |
Research and development | 2,114.0 | 1,763.0 | 1,528.0 | 998.0 | 1,101.0 | 1,069.0 | 958.0 | 646.0 |
General and administrative | 1,001.0 | 788.0 | 784.0 | 732.0 | 822.0 | 745.0 | 634.0 | 380.0 |
EBITA | 1,685.0 | 3,316.0 | 2,816.0 | 1,942.0 | 2,373.0 | 2,075.0 | 2,113.0 | 1,332.0 |
EBITA margin | 22.4% | 37.7% | 34.8% | 29.9% | 31.6% | 29.6% | 32.0% | 28.6% |
Amortization of intangibles | | | | 204.0 | 371.0 | 759.0 | 708.0 | 13.0 |
EBIT | 1,685.0 | 3,316.0 | 2,816.0 | 1,738.0 | 2,002.0 | 1,316.0 | 1,405.0 | 1,319.0 |
EBIT margin | 22.4% | 37.7% | 34.8% | 26.8% | 26.7% | 18.8% | 21.3% | 28.3% |
Pre-tax income | 1,744.0 | 3,164.0 | 2,616.0 | 1,633.0 | 1,877.0 | 1,151.0 | 1,106.0 | 1,121.0 |
Income taxes | 231.0 | 465.0 | 419.0 | 130.0 | 29.0 | 878.0 | 140.0 | 229.0 |
Tax rate | 13.2% | 14.7% | 16.0% | 8.0% | 1.5% | 76.3% | 12.7% | 20.4% |
Net income | 1,513.0 | 2,699.0 | 2,197.0 | 1,503.0 | 1,848.0 | 273.0 | 966.0 | 892.0 |
Net margin | 20.1% | 30.7% | 27.2% | 23.2% | 24.6% | 3.9% | 14.6% | 19.1% |
|
Diluted EPS | $1.92 | $3.44 | $2.82 | $1.95 | $2.40 | $0.36 | $1.28 | $1.21 |
Shares outstanding (diluted) | 789.0 | 784.0 | 778.0 | 771.0 | 771.0 | 766.0 | 754.0 | 739.0 |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|